[PICORP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,360 30,708 19,374 9,195 51,014 42,537 19,576 67.06%
PBT 15,084 11,520 6,992 3,357 16,176 12,160 6,963 67.18%
Tax -4,435 -5,319 -3,301 -1,608 -5,964 -4,468 -3,090 27.15%
NP 10,649 6,201 3,691 1,749 10,212 7,692 3,873 95.90%
-
NP to SH 8,682 6,201 3,691 1,749 10,212 7,692 3,873 71.03%
-
Tax Rate 29.40% 46.17% 47.21% 47.90% 36.87% 36.74% 44.38% -
Total Cost 31,711 24,507 15,683 7,446 40,802 34,845 15,703 59.56%
-
Net Worth 62,995 46,977 46,959 47,956 42,128 37,363 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,421 2,499 2,498 - - - - -
Div Payout % 73.97% 40.30% 67.68% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 62,995 46,977 46,959 47,956 42,128 37,363 0 -
NOSH 94,023 93,954 93,918 94,032 84,257 81,224 93,896 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.14% 20.19% 19.05% 19.02% 20.02% 18.08% 19.78% -
ROE 13.78% 13.20% 7.86% 3.65% 24.24% 20.59% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.05 32.68 20.63 9.78 60.55 52.37 20.85 66.89%
EPS 9.24 6.60 3.93 1.86 12.12 9.47 4.12 71.08%
DPS 6.83 2.66 2.66 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.50 0.50 0.51 0.50 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,032
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.44 4.67 2.94 1.40 7.75 6.46 2.98 66.91%
EPS 1.32 0.94 0.56 0.27 1.55 1.17 0.59 70.80%
DPS 0.98 0.38 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0714 0.0714 0.0729 0.064 0.0568 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.15 0.14 0.14 0.13 0.14 0.00 0.00 -
P/RPS 0.33 0.43 0.68 1.33 0.23 0.00 0.00 -
P/EPS 1.62 2.12 3.56 6.99 1.16 0.00 0.00 -
EY 61.56 47.14 28.07 14.31 86.57 0.00 0.00 -
DY 45.53 19.00 19.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.28 0.25 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 16/11/05 03/08/05 11/05/05 23/02/05 23/12/04 19/10/04 -
Price 0.15 0.15 0.15 0.13 0.14 0.14 0.00 -
P/RPS 0.33 0.46 0.73 1.33 0.23 0.27 0.00 -
P/EPS 1.62 2.27 3.82 6.99 1.16 1.48 0.00 -
EY 61.56 44.00 26.20 14.31 86.57 67.64 0.00 -
DY 45.53 17.73 17.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.30 0.25 0.28 0.30 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment